[TNLOGIS] QoQ Quarter Result on 30-Sep-2020 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 166.75%
YoY- 182.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 166,912 169,185 159,272 149,046 122,989 141,576 155,888 4.66%
PBT 2,968 11,562 8,943 6,661 -5,760 2,003 4,060 -18.86%
Tax -1,249 -4,306 -2,391 -2,748 285 -6,445 -1,809 -21.89%
NP 1,719 7,256 6,552 3,913 -5,475 -4,442 2,251 -16.46%
-
NP to SH 1,549 7,040 6,408 3,689 -5,527 -4,315 1,782 -8.92%
-
Tax Rate 42.08% 37.24% 26.74% 41.26% - 321.77% 44.56% -
Total Cost 165,193 161,929 152,720 145,133 128,464 146,018 153,637 4.95%
-
Net Worth 791,636 786,496 719,669 683,911 690,554 695,097 695,097 9.06%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 791,636 786,496 719,669 683,911 690,554 695,097 695,097 9.06%
NOSH 527,825 527,825 527,825 460,775 460,775 460,775 460,775 9.48%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.03% 4.29% 4.11% 2.63% -4.45% -3.14% 1.44% -
ROE 0.20% 0.90% 0.89% 0.54% -0.80% -0.62% 0.26% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.47 32.91 30.98 33.34 27.07 31.16 34.31 -3.61%
EPS 0.30 1.37 1.25 0.83 -1.22 -0.95 0.39 -16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.40 1.53 1.52 1.53 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 460,775
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.62 32.05 30.18 28.24 23.30 26.82 29.53 4.66%
EPS 0.29 1.33 1.21 0.70 -1.05 -0.82 0.34 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4901 1.3635 1.2957 1.3083 1.3169 1.3169 9.06%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.835 0.85 0.885 0.39 0.40 0.32 0.505 -
P/RPS 2.57 2.58 2.86 1.17 1.48 1.03 1.47 45.17%
P/EPS 277.10 62.07 70.99 47.26 -32.88 -33.69 128.75 66.77%
EY 0.36 1.61 1.41 2.12 -3.04 -2.97 0.78 -40.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.63 0.25 0.26 0.21 0.33 38.90%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 22/06/20 24/02/20 -
Price 0.895 0.815 0.83 0.76 0.40 0.41 0.44 -
P/RPS 2.76 2.48 2.68 2.28 1.48 1.32 1.28 66.98%
P/EPS 297.01 59.51 66.58 92.09 -32.88 -43.17 112.18 91.49%
EY 0.34 1.68 1.50 1.09 -3.04 -2.32 0.89 -47.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.59 0.50 0.26 0.27 0.29 58.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment